Try our mobile app

Published: 2023-11-09 16:10:07 ET
<<<  go to RKDA company page
EX-99.2 3 rkda-ex99_2.htm EX-99.2 EX-99.2

Exhibit 99.2

img193038000_0.jpg 

 

Arcadia Biosciences, Inc.

Consolidated Balance Sheets

(Unaudited)

(In thousands, except share data)

 

 

 

 

 

 

 

 

 

 

September 30, 2023

 

 

December 31, 2022

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

10,611

 

 

$

20,644

 

Short-term investments

 

 

5,089

 

 

 

 

Accounts receivable and other receivables, net of allowance for doubtful accounts of
   $0 and $3 as of September 30, 2023 and December 31, 2022, respectively

 

 

304

 

 

 

1,221

 

Inventories, net — current

 

 

2,657

 

 

 

2,321

 

Assets held for sale

 

 

87

 

 

 

87

 

Prepaid expenses and other current assets

 

 

1,093

 

 

 

795

 

Current assets of discontinued operations

 

 

165

 

 

 

330

 

Total current assets

 

 

20,006

 

 

 

25,398

 

Property and equipment, net

 

 

468

 

 

 

680

 

Right of use asset

 

 

1,147

 

 

 

1,848

 

Inventories, net — noncurrent

 

 

1,624

 

 

 

767

 

Intangible assets, net

 

 

40

 

 

 

40

 

Other noncurrent assets

 

 

181

 

 

 

165

 

Noncurrent assets of discontinued operations

 

 

 

 

 

24

 

Total assets

 

$

23,466

 

 

$

28,922

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

2,602

 

 

$

2,855

 

Amounts due to related parties

 

 

46

 

 

 

48

 

Operating lease liability — current

 

 

924

 

 

 

1,010

 

Other current liabilities

 

 

282

 

 

 

270

 

Current liabilities of discontinued operations

 

 

31

 

 

 

26

 

Total current liabilities

 

 

3,885

 

 

 

4,209

 

Operating lease liability — noncurrent

 

 

347

 

 

 

1,007

 

Common stock warrant and option liabilities

 

 

1,836

 

 

 

806

 

Other noncurrent liabilities

 

 

2,000

 

 

 

2,000

 

Total liabilities

 

 

8,068

 

 

 

8,022

 

Commitments and contingencies (Note 13)

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

Common stock, $0.001 par value—150,000,000 shares authorized as
   of September 30, 2023 and December 31, 2022; 1,110,337 and 616,079 shares issued
   and outstanding as of September 30, 2023 and December 31, 2022, respectively

 

 

65

 

 

 

65

 

Additional paid-in capital

 

 

284,371

 

 

 

278,827

 

Accumulated other comprehensive income

 

 

87

 

 

 

 

Accumulated deficit

 

 

(268,987

)

 

 

(257,859

)

Total stockholders’ equity

 

 

15,536

 

 

 

21,033

 

Non-controlling interest

 

 

(138

)

 

 

(133

)

Total stockholders' equity

 

 

15,398

 

 

 

20,900

 

Total liabilities and stockholders’ equity

 

$

23,466

 

 

$

28,922

 

 

 


 

Arcadia Biosciences, Inc.

Consolidated Statements of Operations and Comprehensive Loss

(Unaudited)

(In thousands, except share data and per share data)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

1,597

 

 

$

1,543

 

 

$

4,150

 

 

$

5,685

 

Royalty

 

 

 

 

 

17

 

 

 

 

 

 

117

 

License

 

 

 

 

 

10

 

 

 

10

 

 

 

872

 

Total revenues

 

 

1,597

 

 

 

1,570

 

 

 

4,160

 

 

 

6,674

 

Operating expenses (income):

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

1,102

 

 

 

1,128

 

 

 

2,630

 

 

 

5,201

 

Research and development

 

 

305

 

 

 

255

 

 

 

1,055

 

 

 

1,009

 

Gain on sale of Verdeca

 

 

 

 

 

 

 

 

 

 

 

(1,138

)

Change in fair value of contingent consideration

 

 

 

 

 

 

 

 

 

 

 

(70

)

Gain on sale of property and equipment

 

 

(11

)

 

 

 

 

 

(36

)

 

 

(386

)

Selling, general and administrative

 

 

3,443

 

 

 

4,178

 

 

 

11,085

 

 

 

11,407

 

Total operating expenses

 

 

4,839

 

 

 

5,561

 

 

 

14,734

 

 

 

16,023

 

Loss from continuing operations

 

 

(3,242

)

 

 

(3,991

)

 

 

(10,574

)

 

 

(9,349

)

Interest income

 

 

133

 

 

 

95

 

 

 

538

 

 

 

123

 

Other income, net

 

 

17

 

 

 

43

 

 

 

36

 

 

 

13

 

Valuation loss on March 2023 PIPE

 

 

 

 

 

 

 

 

(6,076

)

 

 

 

Change in fair value of common stock warrant and option liabilities

 

 

608

 

 

 

1,880

 

 

 

5,965

 

 

 

1,880

 

Issuance and offering costs allocated to liability classified options

 

 

 

 

 

(314

)

 

 

(430

)

 

 

(314

)

Net loss from continuing operations before income taxes

 

 

(2,484

)

 

 

(2,287

)

 

 

(10,541

)

 

 

(7,647

)

Income tax provision

 

 

 

 

 

(1

)

 

 

(1

)

 

 

(1

)

Net loss from continuing operations

 

 

(2,484

)

 

 

(2,288

)

 

 

(10,542

)

 

 

(7,648

)

Net loss from discontinued operations

 

 

(83

)

 

 

(589

)

 

 

(591

)

 

 

(3,636

)

Net loss

 

 

(2,567

)

 

 

(2,877

)

 

 

(11,133

)

 

 

(11,284

)

Net loss attributable to non-controlling interest

 

 

 

 

 

(10

)

 

 

(5

)

 

 

(152

)

Net loss attributable to common stockholders

 

$

(2,567

)

 

$

(2,867

)

 

$

(11,128

)

 

$

(11,132

)

Net loss per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted from continuing operations

 

$

(1.83

)

 

$

(3.71

)

 

$

(8.81

)

 

$

(13.05

)

Basic and diluted from discontinued operations

 

$

(0.06

)

 

$

(0.96

)

 

$

(0.49

)

 

$

(6.33

)

Net loss per basic and diluted share attributable to common stockholders

 

$

(1.89

)

 

$

(4.67

)

 

$

(9.31

)

 

$

(19.37

)

Weighted-average number of shares used in per share
   calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

1,359,511

 

 

 

613,814

 

 

 

1,195,354

 

 

 

574,621

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains on available-for-sale securities

 

$

66

 

 

$

 

 

$

87

 

 

$

 

Other comprehensive income

 

$

66

 

 

$

 

 

$

87

 

 

$

 

 

2


 

Arcadia Biosciences, Inc.

Consolidated Statements of Cash Flows

(Unaudited)

(In thousands)

 

 

Nine Months Ended September 30,

 

 

 

 

2023

 

 

 

2022

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net loss

 

$

(11,133

)

 

$

(11,284

)

Adjustments to reconcile net loss to cash used in operating activities:

 

 

 

 

 

 

Change in fair value of common stock warrant and option liabilities

 

 

(5,965

)

 

 

(1,880

)

Change in fair value of contingent consideration

 

 

 

 

 

(70

)

Issuance and offering costs allocated to liability classified options

 

 

430

 

 

 

314

 

Valuation loss on March 2023 PIPE

 

 

6,076

 

 

 

 

Depreciation

 

 

227

 

 

 

354

 

Amortization of intangible assets

 

 

 

 

 

39

 

Lease amortization

 

 

535

 

 

 

686

 

Impairment of intangible assets

 

 

 

 

 

72

 

Gain on disposal of property and equipment

 

 

(36

)

 

 

(386

)

Stock-based compensation

 

 

573

 

 

 

897

 

Bad debt expense

 

 

 

 

 

32

 

Gain on sale of Verdeca

 

 

 

 

 

(1,138

)

Write-down of inventories

 

 

444

 

 

 

1,530

 

Impairment of property and equipment

 

 

 

 

 

370

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable and other receivables

 

 

249

 

 

 

(534

)

Inventories

 

 

(1,388

)

 

 

1,071

 

Prepaid expenses and other current assets

 

 

(284

)

 

 

(90

)

Other noncurrent assets

 

 

(13

)

 

 

15

 

Accounts payable and accrued expenses

 

 

(300

)

 

 

(890

)

Amounts due to related parties

 

 

(2

)

 

 

(17

)

Other current liabilities

 

 

11

 

 

 

6

 

Operating lease liabilities

 

 

(573

)

 

 

(718

)

Net cash used in operating activities

 

 

(11,149

)

 

 

(11,621

)

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Proceeds from sale of property and equipment

 

 

42

 

 

 

897

 

Proceeds from sale of Verdeca — earn-out received

 

 

569

 

 

 

285

 

Purchases of property and equipment

 

 

(5

)

 

 

(46

)

Purchases of investments

 

 

(5,002

)

 

 

 

Net cash (used in) provided by investing activities

 

 

(4,396

)

 

 

1,136

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

Proceeds from issuance of common stock, pre-funded warrants and
   preferred investment options from March 2023 PIPE

 

 

5,997

 

 

 

 

Payments of offering costs relating to March 2023 PIPE

 

 

(497

)

 

 

 

Proceeds from issuance of common stock, pre-funded warrants and
   preferred investment options from August 2022 Offering

 

 

 

 

 

5,000

 

Payments of offering costs relating to August 2022 Offering

 

 

 

 

 

(488

)

Proceeds from ESPP purchases

 

 

12

 

 

 

7

 

Net cash provided by financing activities

 

 

5,512

 

 

 

4,519

 

Net decrease in cash and cash equivalents

 

 

(10,033

)

 

 

(5,966

)

Cash and cash equivalents — beginning of period

 

 

20,644

 

 

 

28,685

 

Cash and cash equivalents — end of period

 

$

10,611

 

 

$

22,719

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

 

 

 

 

 

 

Cash paid for interest

 

$

 

 

$

1

 

NONCASH INVESTING AND FINANCING ACTIVITIES:

 

 

 

 

 

 

Common stock warrant liabilities reclassified to equity upon adoption of ASU 2020-06

 

$

 

 

$

3,392

 

Common stock options issued to placement agent and included in offering costs related to August 2022 RDO securities purchase agreement

 

$

 

 

$

191

 

Common stock options issued to placement agent and included in offering costs related to March 2023 PIPE

 

$

212

 

 

$

 

Right of use assets obtained in exchange for new operating lease liabilities

 

$

 

 

$

114

 

Proceeds from sale of Verdeca in accounts receivable and other receivables

 

$

 

 

$

854

 

Warrant and option modifications included in Valuation loss on March 2023 PIPE

 

$

404

 

 

$

 

 

 

# # #

3